In: Accounting
Choctaw Co. completed the following transactions in 2018, the first year of operation:
Issued 28,000 shares of $10 par common stock for $10 per share.
Issued 3,800 shares of $20 stated value preferred stock for $20 per share.
Purchased 1,800 shares of common stock as treasury stock for $12 per share.
Declared a $2,800 cash dividend on preferred stock.
Sold 800 shares of treasury stock for $14 per share.
Paid $2,800 cash for the preferred dividend declared in Event 4.
Earned cash revenues of $94,000 and incurred cash expenses of $49,000.
Appropriated $8,800 of retained earnings.
Required
Organize the transaction in accounts under an accounting equation.
Prepare the stockholders’ equity section of the balance sheet as of December 31, 2018.
Accounting Equation: ASSETS = LIABILITIES + EQUITY
--retained earnings includes Net Income
Event no. |
ASSETS |
= |
LIABILITIES |
STOCKHOLDER'S Equity |
Income Statement |
|||||||||||||||
Cash |
= |
Liabilities |
+ |
Common Stock |
+ |
Preferred Stock |
+ |
Paid In Capital |
+ |
Retained earnings |
+ |
Treasury Stock |
Revenues |
Expenses |
Net Income |
|||||
1 |
$ 2,80,000.00 |
= |
+ |
$ 2,80,000.00 |
+ |
+ |
+ |
+ |
$ - |
|||||||||||
2 |
$ 76,000.00 |
= |
+ |
+ |
$ 76,000.00 |
+ |
+ |
+ |
$ - |
|||||||||||
3 |
$ (21,600.00) |
= |
+ |
+ |
+ |
+ |
+ |
$ (21,600.00) |
$ - |
|||||||||||
4 |
= |
$ 2,800.00 |
+ |
+ |
+ |
+ |
$ (2,800.00) |
+ |
$ - |
|||||||||||
5 |
$ 11,200.00 [800 x 14] |
= |
+ |
+ |
+ |
$ 1,600.00 [800 x 2] |
+ |
+ |
$ 9,600.00 [800 x 12] |
$ - |
||||||||||
6 |
$ (2,800.00) |
= |
$ (2,800.00) |
+ |
+ |
+ |
+ |
+ |
$ - |
|||||||||||
7 |
$ 45,000.00 |
= |
+ |
+ |
+ |
+ |
$ 45,000.00 |
+ |
$ 94,000.00 |
$ 49,000.00 |
$ 45,000.00 |
|||||||||
8 |
= |
$ 8,800.00 |
+ |
+ |
+ |
+ |
$ (8,800.00) |
+ |
$ - |
|||||||||||
Ending balance |
$ 3,87,800.00 |
= |
$ 8,800.00 |
+ |
$ 2,80,000.00 |
+ |
$ 76,000.00 |
+ |
$ 1,600.00 |
+ |
$ 33,400.00 |
+ |
$ (12,000.00) |
$ 94,000.00 |
$ 49,000.00 |
$ 45,000.00 |
||||
The stockholders’ equity section of the balance sheet as of December 31, 2018
Common Stock [28,000 issued, 27,000 outstanding, $10 par] |
$ 2,80,000.00 |
Preferred Stock [3800 issued and outstanding , $20 par] |
$ 76,000.00 |
Paid In Capital |
$ 1,600.00 |
Retained earnings |
$ 33,400.00 |
$ 3,91,000.00 |
|
Treasury Stock [1000 shares at $12] |
$ (12,000.00) |
Total Stockholder's Equity |
$ 3,79,000.00 |